[SIME] YoY Quarter Result on 31-Dec-2012 [#2]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Quarter Result
Revenue	11,828,943	10,741,990	10,708,360	11,254,132	11,389,297	9,993,651	8,432,702	5.79%
YoY %	10.12%	0.31%	-4.85%	-1.19%	13.97%	18.51%	-	-
Horiz. %	140.27%	127.38%	126.99%	133.46%	135.06%	118.51%	100.00%	-
PBT	463,546	592,700	953,223	1,010,082	1,623,523	1,248,015	783,152	-8.36%
YoY %	-21.79%	-37.82%	-5.63%	-37.78%	30.09%	59.36%	-	-
Horiz. %	59.19%	75.68%	121.72%	128.98%	207.31%	159.36%	100.00%	-
Tax	-139,604	-127,943	-93,621	-273,555	-462,617	-325,073	-318,356	-12.83%
YoY %	-9.11%	-36.66%	65.78%	40.87%	-42.31%	-2.11%	-	-
Horiz. %	43.85%	40.19%	29.41%	85.93%	145.31%	102.11%	100.00%	-
NP	323,942	464,757	859,602	736,527	1,160,906	922,942	464,796	-5.83%
YoY %	-30.30%	-45.93%	16.71%	-36.56%	25.78%	98.57%	-	-
Horiz. %	69.70%	99.99%	184.94%	158.46%	249.77%	198.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	273,285	437,395	818,311	708,539	1,101,380	877,058	428,191	-7.20%
YoY %	-37.52%	-46.55%	15.49%	-35.67%	25.58%	104.83%	-	-
Horiz. %	63.82%	102.15%	191.11%	165.47%	257.22%	204.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.12%	21.59%	9.82%	27.08%	28.49%	26.05%	40.65%	-
YoY %	39.51%	119.86%	-63.74%	-4.95%	9.37%	-35.92%	-	-
Horiz. %	74.10%	53.11%	24.16%	66.62%	70.09%	64.08%	100.00%	-
Total Cost	11,505,001	10,277,233	9,848,758	10,517,605	10,228,391	9,070,709	7,967,906	6.31%
YoY %	11.95%	4.35%	-6.36%	2.83%	12.76%	13.84%	-	-
Horiz. %	144.39%	128.98%	123.61%	132.00%	128.37%	113.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,930,892	27,723,928	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	6.09%
YoY %	11.57%	5.03%	1.91%	4.32%	12.93%	1.41%	-	-
Horiz. %	142.67%	127.88%	121.75%	119.47%	114.53%	101.41%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	372,661	363,990	360,754	420,676	601,189	480,579	420,383	-1.98%
YoY %	2.38%	0.90%	-14.24%	-30.03%	25.10%	14.32%	-	-
Horiz. %	88.65%	86.59%	85.82%	100.07%	143.01%	114.32%	100.00%	-
Div Payout %	136.36%	83.22%	44.09%	59.37%	54.59%	54.79%	98.18%	-
YoY %	63.85%	88.75%	-25.74%	8.76%	-0.37%	-44.19%	-	-
Horiz. %	138.89%	84.76%	44.91%	60.47%	55.60%	55.81%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	30,930,892	27,723,928	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	6.09%
YoY %	11.57%	5.03%	1.91%	4.32%	12.93%	1.41%	-	-
Horiz. %	142.67%	127.88%	121.75%	119.47%	114.53%	101.41%	100.00%	-
NOSH	6,211,022	6,066,504	6,012,571	6,009,660	6,011,899	6,007,246	6,005,483	0.56%
YoY %	2.38%	0.90%	0.05%	-0.04%	0.08%	0.03%	-	-
Horiz. %	103.42%	101.02%	100.12%	100.07%	100.11%	100.03%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	2.74%	4.33%	8.03%	6.54%	10.19%	9.24%	5.51%	-
YoY %	-36.72%	-46.08%	22.78%	-35.82%	10.28%	67.70%	-	-
Horiz. %	49.73%	78.58%	145.74%	118.69%	184.94%	167.70%	100.00%	-
ROE	0.88%	1.58%	3.10%	2.74%	4.44%	3.99%	1.98%	-
YoY %	-44.30%	-49.03%	13.14%	-38.29%	11.28%	101.52%	-	-
Horiz. %	44.44%	79.80%	156.57%	138.38%	224.24%	201.52%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	190.45	177.07	178.10	187.27	189.45	166.36	140.42	5.20%
YoY %	7.56%	-0.58%	-4.90%	-1.15%	13.88%	18.47%	-	-
Horiz. %	135.63%	126.10%	126.83%	133.36%	134.92%	118.47%	100.00%	-
EPS	4.40	7.21	13.61	11.79	18.32	14.60	7.13	-7.72%
YoY %	-38.97%	-47.02%	15.44%	-35.64%	25.48%	104.77%	-	-
Horiz. %	61.71%	101.12%	190.88%	165.36%	256.94%	204.77%	100.00%	-
DPS	6.00	6.00	6.00	7.00	10.00	8.00	7.00	-2.53%
YoY %	0.00%	0.00%	-14.29%	-30.00%	25.00%	14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	100.00%	142.86%	114.29%	100.00%	-
NAPS	4.98	4.57	4.39	4.31	4.13	3.66	3.61	5.50%
YoY %	8.97%	4.10%	1.86%	4.36%	12.84%	1.39%	-	-
Horiz. %	137.95%	126.59%	121.61%	119.39%	114.40%	101.39%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,660
RPS	173.64	157.69	157.19	165.21	167.19	146.70	123.79	5.79%
YoY %	10.11%	0.32%	-4.85%	-1.18%	13.97%	18.51%	-	-
Horiz. %	140.27%	127.39%	126.98%	133.46%	135.06%	118.51%	100.00%	-
EPS	4.01	6.42	12.01	10.40	16.17	12.87	6.29	-7.22%
YoY %	-37.54%	-46.54%	15.48%	-35.68%	25.64%	104.61%	-	-
Horiz. %	63.75%	102.07%	190.94%	165.34%	257.07%	204.61%	100.00%	-
DPS	5.47	5.34	5.30	6.18	8.83	7.05	6.17	-1.98%
YoY %	2.43%	0.75%	-14.24%	-30.01%	25.25%	14.26%	-	-
Horiz. %	88.65%	86.55%	85.90%	100.16%	143.11%	114.26%	100.00%	-
NAPS	4.5405	4.0698	3.8747	3.8023	3.6448	3.2275	3.1825	6.09%
YoY %	11.57%	5.04%	1.90%	4.32%	12.93%	1.41%	-	-
Horiz. %	142.67%	127.88%	121.75%	119.48%	114.53%	101.41%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	7.75	9.19	9.52	9.52	9.20	8.80	8.97	-
P/RPS	4.07	5.19	5.35	5.08	4.86	5.29	6.39	-7.23%
YoY %	-21.58%	-2.99%	5.31%	4.53%	-8.13%	-17.21%	-	-
Horiz. %	63.69%	81.22%	83.72%	79.50%	76.06%	82.79%	100.00%	-
P/EPS	176.14	127.46	69.95	80.75	50.22	60.27	125.81	5.76%
YoY %	38.19%	82.22%	-13.37%	60.79%	-16.67%	-52.09%	-	-
Horiz. %	140.00%	101.31%	55.60%	64.18%	39.92%	47.91%	100.00%	-
EY	0.57	0.78	1.43	1.24	1.99	1.66	0.79	-5.29%
YoY %	-26.92%	-45.45%	15.32%	-37.69%	19.88%	110.13%	-	-
Horiz. %	72.15%	98.73%	181.01%	156.96%	251.90%	210.13%	100.00%	-
DY	0.77	0.65	0.63	0.74	1.09	0.91	0.78	-0.21%
YoY %	18.46%	3.17%	-14.86%	-32.11%	19.78%	16.67%	-	-
Horiz. %	98.72%	83.33%	80.77%	94.87%	139.74%	116.67%	100.00%	-
P/NAPS	1.56	2.01	2.17	2.21	2.23	2.40	2.48	-7.43%
YoY %	-22.39%	-7.37%	-1.81%	-0.90%	-7.08%	-3.23%	-	-
Horiz. %	62.90%	81.05%	87.50%	89.11%	89.92%	96.77%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/16	26/02/15	28/02/14	27/02/13	29/02/12	24/02/11	25/02/10	-
Price	7.64	9.37	9.11	9.17	9.69	9.02	8.45	-
P/RPS	4.01	5.29	5.12	4.90	5.11	5.42	6.02	-6.54%
YoY %	-24.20%	3.32%	4.49%	-4.11%	-5.72%	-9.97%	-	-
Horiz. %	66.61%	87.87%	85.05%	81.40%	84.88%	90.03%	100.00%	-
P/EPS	173.64	129.96	66.94	77.78	52.89	61.78	118.51	6.57%
YoY %	33.61%	94.14%	-13.94%	47.06%	-14.39%	-47.87%	-	-
Horiz. %	146.52%	109.66%	56.48%	65.63%	44.63%	52.13%	100.00%	-
EY	0.58	0.77	1.49	1.29	1.89	1.62	0.84	-5.98%
YoY %	-24.68%	-48.32%	15.50%	-31.75%	16.67%	92.86%	-	-
Horiz. %	69.05%	91.67%	177.38%	153.57%	225.00%	192.86%	100.00%	-
DY	0.79	0.64	0.66	0.76	1.03	0.89	0.83	-0.81%
YoY %	23.44%	-3.03%	-13.16%	-26.21%	15.73%	7.23%	-	-
Horiz. %	95.18%	77.11%	79.52%	91.57%	124.10%	107.23%	100.00%	-
P/NAPS	1.53	2.05	2.08	2.13	2.35	2.46	2.34	-6.83%
YoY %	-25.37%	-1.44%	-2.35%	-9.36%	-4.47%	5.13%	-	-
Horiz. %	65.38%	87.61%	88.89%	91.03%	100.43%	105.13%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos